Plan 1601 Modeled Plan, Brooks Mill - Edge Series, Durham, NC, 27703 | $365/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
1815 sft

2810 Beechwood Dr, Durham, NC, 27707

3 Bed
2 Bath
1259 sft

707 Forest Dr, Garner, NC, 27529

3 Bed
2 Bath
1304 sft

115 Lattimore Ln, Durham, NC, 27713

3 Bed
3 Bath
1748 sft

220 Olivet Loop, Cary, NC, 27519

Nearby investment properties with comparable prices

3 Bed
2 Bath
1367 sft

1717 Collier Dr, Durham, NC, 27707

2 Bed
3 Bath
1155 sft

10619 Brookside Reserve Rd, Raleigh, NC, 27614

2 Bed
3 Bath
1155 sft

10619 Brookside Reserve Rd, Wake Forest, NC, 27587

3 Bed
2 Bath
2656 sft

700 Godwin Ct, Raleigh, NC, 27606

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Return on cash invested sits at 23.84% in year one, and rental yield is 8.62% on a $335,990 entry. Equity gained on principal adds $2,168/yr, while 5% annual appreciation builds toward $92,828 over five years. Five-year ROI reaches 123.79% and total cumulative return in cash sums $137,875. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,413/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 27703, Durham, NC area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,213 (100%)
Owner Occupied HU	18,977 (58.9%)
Renter Occupied HU	10,683 (33.2%)
Vacant Housing Units	2,553 ( 7.9%)
Median Home Value	$393,167
Average Home Value	$416,186